1536.00 - 1565.00
1090.00 - 1784.00
46.2K / 155.6K (Avg.)
23.48 | 66.41
Analyze analyst forecasts for the company and compare them with competitors.
9.00B
Worse than 4997.T's estimated revenue of 51.30B.
336.82M
Worse than 4997.T's estimated ebitda of 4.80B.
11.80
Worse than 4997.T's estimated eps of 20.50.
75.27M
Worse than 4997.T's estimated net income of 1.61B.
175.78M
Worse than 4997.T's estimated ebit of 3.36B.
1.05B
Worse than 4997.T's estimated sg&a expense of 0.
Analyze DCF forecasts for the company and compare them with competitors.
21.20B
Worse than 4997.T's revenue of 149.80B.
9.38%
Worse than 4997.T's revenue growth rate of 13.29%.
921.80M
Worse than 4997.T's ebitda of 14.87B.
4.35%
Worse than 4997.T's ebitda margin of 9.93%.
540.76M
Worse than 4997.T's ebit of 10.95B.
2.55%
Worse than 4997.T's ebit margin of 7.31%.
381.04M
Better than 4997.T's depreciation of 3.92B.
1.56B
Worse than 4997.T's total cash of 31.51B.
7.37%
Worse than 4997.T's cash as percentage of revenue of 21.03%.
11.54B
Better than 4997.T's receivables of 62.53B.
54.44%
Worse than 4997.T's receivables as percentage of revenue of 41.74%.
7.15B
Better than 4997.T's inventories of 54.75B.
33.71%
Better than 4997.T's inventories as percentage of revenue of 36.55%.
4.61B
Better than 4997.T's accounts payable of 29.27B.
21.75%
Worse than 4997.T's payables as percentage of revenue of 19.54%.
-578.31M
Worse than 4997.T's capital expenditure of -3.05B.
-2.73%
Better than 4997.T's capex as percentage of revenue of -2.04%.
4.01%
Better than 4997.T's weighted average cost of capital (wacc) of 5.06%.
4.93%
Equal to 4997.T's cost of equity of 4.93%.
3.99%
Better than 4997.T's cost of debt of 7.21%.
0.19
Worse than 4997.T's beta of 0.11.
6.38M
Better than 4997.T's diluted shares outstanding of 78.46M.
8.99B
Better than 4997.T's total debt of 39.68B.
9.03B
Worse than 4997.T's total equity of 67.87B.
18.02B
Worse than 4997.T's total capital of 107.55B.
49.88%
Worse than 4997.T's debt weighting of 36.90%.
50.12%
Worse than 4997.T's equity weighting of 63.10%.
417.75M
Worse than 4997.T's ebiat of 7.99B.
-986.24M
Better than 4997.T's unlevered free cash flow of -1.46B.
2.70%
Better than 4997.T's long-term growth rate of 2.00%.
-92.46B
Worse than 4997.T's terminal value of -62.63B.
-79.62B
Worse than 4997.T's enterprise value of -46.77B.
8.06B
Better than 4997.T's net debt of 19.13B.
-87.67B
Worse than 4997.T's equity value of -65.90B.
-13744.29
Worse than 4997.T's equity value per share of -839.85.
